[UCHITEC] QoQ TTM Result on 30-Jun-2018 [#2]

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
TTM Result
Revenue	143,781	139,967	135,663	137,317	135,399	136,585	133,540	5.05%
YoY %	2.72%	3.17%	-1.20%	1.42%	-0.87%	2.28%	-	-
Horiz. %	107.67%	104.81%	101.59%	102.83%	101.39%	102.28%	100.00%	-
PBT	74,475	72,542	71,124	71,591	71,950	72,148	65,465	8.98%
YoY %	2.66%	1.99%	-0.65%	-0.50%	-0.27%	10.21%	-	-
Horiz. %	113.76%	110.81%	108.64%	109.36%	109.91%	110.21%	100.00%	-
Tax	-3,317	-3,533	-3,753	-2,888	-1,910	-1,647	-1,616	61.58%
YoY %	6.11%	5.86%	-29.95%	-51.20%	-15.97%	-1.92%	-	-
Horiz. %	205.26%	218.63%	232.24%	178.71%	118.19%	101.92%	100.00%	-
NP	71,158	69,009	67,371	68,703	70,040	70,501	63,849	7.49%
YoY %	3.11%	2.43%	-1.94%	-1.91%	-0.65%	10.42%	-	-
Horiz. %	111.45%	108.08%	105.52%	107.60%	109.70%	110.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,158	69,009	67,371	68,703	70,040	70,501	63,849	7.49%
YoY %	3.11%	2.43%	-1.94%	-1.91%	-0.65%	10.42%	-	-
Horiz. %	111.45%	108.08%	105.52%	107.60%	109.70%	110.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.45%	4.87%	5.28%	4.03%	2.65%	2.28%	2.47%	-
YoY %	-8.62%	-7.77%	31.02%	52.08%	16.23%	-7.69%	-	-
Horiz. %	180.16%	197.17%	213.77%	163.16%	107.29%	92.31%	100.00%	-
Total Cost	72,623	70,958	68,292	68,614	65,359	66,084	69,691	2.78%
YoY %	2.35%	3.90%	-0.47%	4.98%	-1.10%	-5.18%	-	-
Horiz. %	104.21%	101.82%	97.99%	98.45%	93.78%	94.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	166,017	152,143	161,055	263,982	250,490	232,304	271,052	-27.89%
YoY %	9.12%	-5.53%	-38.99%	5.39%	7.83%	-14.30%	-	-
Horiz. %	61.25%	56.13%	59.42%	97.39%	92.41%	85.70%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	62,639	62,639	66,381	109,385	109,385	109,385	107,543	-30.27%
YoY %	0.00%	-5.64%	-39.31%	0.00%	0.00%	1.71%	-	-
Horiz. %	58.25%	58.25%	61.73%	101.71%	101.71%	101.71%	100.00%	-
Div Payout %	88.03%	90.77%	98.53%	159.22%	156.18%	155.15%	168.43%	-
YoY %	-3.02%	-7.88%	-38.12%	1.95%	0.66%	-7.88%	-	-
Horiz. %	52.27%	53.89%	58.50%	94.53%	92.73%	92.12%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	166,017	152,143	161,055	263,982	250,490	232,304	271,052	-27.89%
YoY %	9.12%	-5.53%	-38.99%	5.39%	7.83%	-14.30%	-	-
Horiz. %	61.25%	56.13%	59.42%	97.39%	92.41%	85.70%	100.00%	-
NOSH	450,773	450,640	450,550	449,698	449,484	449,185	445,103	0.84%
YoY %	0.03%	0.02%	0.19%	0.05%	0.07%	0.92%	-	-
Horiz. %	101.27%	101.24%	101.22%	101.03%	100.98%	100.92%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	49.49%	49.30%	49.66%	50.03%	51.73%	51.62%	47.81%	-
YoY %	0.39%	-0.72%	-0.74%	-3.29%	0.21%	7.97%	-	-
Horiz. %	103.51%	103.12%	103.87%	104.64%	108.20%	107.97%	100.00%	-
ROE	42.86%	45.36%	41.83%	26.03%	27.96%	30.35%	23.56%	-
YoY %	-5.51%	8.44%	60.70%	-6.90%	-7.87%	28.82%	-	-
Horiz. %	181.92%	192.53%	177.55%	110.48%	118.68%	128.82%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	32.04	31.28	30.32	30.69	30.27	31.16	30.55	3.22%
YoY %	2.43%	3.17%	-1.21%	1.39%	-2.86%	2.00%	-	-
Horiz. %	104.88%	102.39%	99.25%	100.46%	99.08%	102.00%	100.00%	-
EPS	15.86	15.42	15.06	15.36	15.66	16.08	14.60	5.67%
YoY %	2.85%	2.39%	-1.95%	-1.92%	-2.61%	10.14%	-	-
Horiz. %	108.63%	105.62%	103.15%	105.21%	107.26%	110.14%	100.00%	-
DPS	14.00	14.00	14.84	24.45	24.45	25.00	24.60	-31.34%
YoY %	0.00%	-5.66%	-39.30%	0.00%	-2.20%	1.63%	-	-
Horiz. %	56.91%	56.91%	60.33%	99.39%	99.39%	101.63%	100.00%	-
NAPS	0.37	0.34	0.36	0.59	0.56	0.53	0.62	-29.13%
YoY %	8.82%	-5.56%	-38.98%	5.36%	5.66%	-14.52%	-	-
Horiz. %	59.68%	54.84%	58.06%	95.16%	90.32%	85.48%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 449,698
RPS	31.05	30.23	29.30	29.66	29.24	29.50	28.84	5.05%
YoY %	2.71%	3.17%	-1.21%	1.44%	-0.88%	2.29%	-	-
Horiz. %	107.66%	104.82%	101.60%	102.84%	101.39%	102.29%	100.00%	-
EPS	15.37	14.90	14.55	14.84	15.13	15.23	13.79	7.50%
YoY %	3.15%	2.41%	-1.95%	-1.92%	-0.66%	10.44%	-	-
Horiz. %	111.46%	108.05%	105.51%	107.61%	109.72%	110.44%	100.00%	-
DPS	13.53	13.53	14.34	23.62	23.62	23.62	23.23	-30.28%
YoY %	0.00%	-5.65%	-39.29%	0.00%	0.00%	1.68%	-	-
Horiz. %	58.24%	58.24%	61.73%	101.68%	101.68%	101.68%	100.00%	-
NAPS	0.3585	0.3286	0.3478	0.5701	0.541	0.5017	0.5854	-27.90%
YoY %	9.10%	-5.52%	-38.99%	5.38%	7.83%	-14.30%	-	-
Horiz. %	61.24%	56.13%	59.41%	97.39%	92.42%	85.70%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	2.67	2.54	3.09	2.73	2.67	3.31	2.59	-
P/RPS	8.33	8.12	10.19	8.90	8.82	10.62	8.48	-1.18%
YoY %	2.59%	-20.31%	14.49%	0.91%	-16.95%	25.24%	-	-
Horiz. %	98.23%	95.75%	120.17%	104.95%	104.01%	125.24%	100.00%	-
P/EPS	16.84	16.47	20.52	17.78	17.05	20.58	17.73	-3.37%
YoY %	2.25%	-19.74%	15.41%	4.28%	-17.15%	16.07%	-	-
Horiz. %	94.98%	92.89%	115.74%	100.28%	96.16%	116.07%	100.00%	-
EY	5.94	6.07	4.87	5.62	5.86	4.86	5.64	3.51%
YoY %	-2.14%	24.64%	-13.35%	-4.10%	20.58%	-13.83%	-	-
Horiz. %	105.32%	107.62%	86.35%	99.65%	103.90%	86.17%	100.00%	-
DY	5.24	5.51	4.80	8.96	9.16	7.55	9.50	-32.76%
YoY %	-4.90%	14.79%	-46.43%	-2.18%	21.32%	-20.53%	-	-
Horiz. %	55.16%	58.00%	50.53%	94.32%	96.42%	79.47%	100.00%	-
P/NAPS	7.22	7.47	8.58	4.63	4.77	6.25	4.18	44.00%
YoY %	-3.35%	-12.94%	85.31%	-2.94%	-23.68%	49.52%	-	-
Horiz. %	172.73%	178.71%	205.26%	110.77%	114.11%	149.52%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	27/05/19	26/02/19	23/11/18	21/08/18	23/05/18	26/02/18	23/11/17	-
Price	2.67	2.82	2.90	3.32	2.96	3.01	3.14	-
P/RPS	8.33	9.02	9.56	10.82	9.78	9.66	10.28	-13.09%
YoY %	-7.65%	-5.65%	-11.65%	10.63%	1.24%	-6.03%	-	-
Horiz. %	81.03%	87.74%	93.00%	105.25%	95.14%	93.97%	100.00%	-
P/EPS	16.84	18.29	19.26	21.62	18.90	18.71	21.50	-15.04%
YoY %	-7.93%	-5.04%	-10.92%	14.39%	1.02%	-12.98%	-	-
Horiz. %	78.33%	85.07%	89.58%	100.56%	87.91%	87.02%	100.00%	-
EY	5.94	5.47	5.19	4.63	5.29	5.34	4.65	17.74%
YoY %	8.59%	5.39%	12.10%	-12.48%	-0.94%	14.84%	-	-
Horiz. %	127.74%	117.63%	111.61%	99.57%	113.76%	114.84%	100.00%	-
DY	5.24	4.96	5.12	7.36	8.26	8.31	7.83	-23.50%
YoY %	5.65%	-3.12%	-30.43%	-10.90%	-0.60%	6.13%	-	-
Horiz. %	66.92%	63.35%	65.39%	94.00%	105.49%	106.13%	100.00%	-
P/NAPS	7.22	8.29	8.06	5.63	5.29	5.68	5.06	26.77%
YoY %	-12.91%	2.85%	43.16%	6.43%	-6.87%	12.25%	-	-
Horiz. %	142.69%	163.83%	159.29%	111.26%	104.55%	112.25%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos